The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩1,754.28Fair value₩11,161.94Bull₩17,051.77
FairClose
52-week traded range
52W low ₩5,300.0052W high ₩7,940.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DRB Industrial Co.,Ltd closed at ₩5,560.00, 50.2% below the consensus fair value of ₩11,161.94 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,673.68
+92.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,051.77
+206.7%
√(22.5 × EPS × BVPS)
EPS=767, BVPS=16848.48
Graham Formula
₩14,480.96
+160.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.8%, FD=3.3%
P/E Fair Value
₩15,340.00
+175.9%
EPS × 20x (sector P/E)
EPS=767, Sector P/E=20x
Peter Lynch (PEG)
₩2,170.61
-61.0%
EPS × Growth% (PEG = 1 is fair)
EPS=767, g=2.8%
EV/EBITDA
₩12,948.97
+132.9%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=18.56B
Dividend Discount (DDM)
₩1,754.28
-68.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=122.32, r=10%, g=2.8%
Book Value (P/B)
₩3,586.32
-35.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16848.48, ROE=4.5%, g=3%, r=10%
Reverse DCF
₩5,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 2.8%
Margin of Safety
₩10,789.95
+94.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14386.6, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.